Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 115.7 | 133.2 | 160.4 | 209.2 | 246.1 | 395.2 | 375.9 | 395.9 | 344.5 |
| Growth | +15.2% | +20.4% | +30.4% | +17.6% | +60.6% | −4.9% | +5.3% | −13.0% | |
| Operating income | 6.6 | 8.8 | 10.0 | 13.5 | 17.2 | 33.3 | 17.1 | 24.9 | 16.8 |
| Net income | 3.3 | 1.8 | 5.3 | 7.1 | 10.1 | 23.3 | 1.5 | 7.4 | 1.4 |
| Growth | −44.2% | +190.0% | +33.6% | +42.6% | +129.6% | −93.7% | +406.3% | −81.6% | |
| EPS, diluted | 0.27 | 0.14 | 0.41 | 0.54 | 0.75 | 1.64 | 0.10 | 0.51 | 0.09 |
| Growth | −48.1% | +192.9% | +31.7% | +38.9% | +118.7% | −93.9% | +410.0% | −82.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.3% | 22.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 5.7% | 6.6% | 6.2% | 6.4% | 7.0% | 8.4% | 4.5% | 6.3% | 4.9% |
| Net margin | 2.8% | 1.4% | 3.3% | 3.4% | 4.1% | 5.9% | 0.4% | 1.9% | 0.4% |
| Free cash flow margin | 4.7% | 10.1% | 11.0% | 9.2% | 18.5% | 0.1% | 8.1% | 6.7% | 6.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.5 | 14.1 | 18.0 | 19.5 | 45.7 | 1.2 | 31.0 | 27.4 | 23.2 |
| Capital expenditure | −1.1 | −0.7 | −0.4 | −0.2 | −0.1 | −0.9 | −0.6 | −0.8 | −0.2 |
| Free cash flow | 5.5 | 13.4 | 17.6 | 19.3 | 45.6 | 0.4 | 30.4 | 26.5 | 23.0 |
| Growth | +145.8% | +31.4% | +9.4% | +136.1% | −99.2% | +8,096.2% | −12.8% | −13.4% | |
| Buybacks | n/a | n/a | 0.0 | −0.2 | 0.0 | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.9 | 6.4 | 1.8 | 1.4 | 24.1 | 0.2 | 0.2 | 0.3 | 0.1 |
| Total debt | 19.7 | 7.0 | 53.6 | 67.3 | 44.6 | 20.4 | 172.3 | 149.4 | 128.0 |
| Net cash (debt) | −14.8 | −0.6 | −51.8 | −65.9 | −20.6 | −20.2 | −172.1 | −149.0 | −127.9 |
| Shareholders’ equity | 35.9 | 39.4 | 45.6 | 53.4 | 65.6 | 92.1 | 102.4 | 110.1 | 113.0 |
| Debt to equity | 0.55 | 0.18 | 1.18 | 1.26 | 0.68 | 0.22 | 1.68 | 1.36 | 1.13 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Sep 2017 | FY2018 30 Sep 2018 | FY2019 30 Sep 2019 | FY2020 30 Sep 2020 | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 6.5 | 14.1 | 18.0 | 19.5 | 45.7 | 1.2 | 31.0 | 27.4 | 23.2 | |
| Growth | +115.8% | +28.1% | +7.8% | +134.8% | −97.3% | +2,396.6% | −11.8% | −15.2% | |
| 1.8 | 2.2 | 4.0 | 7.0 | 8.1 | 7.7 | 15.6 | 17.1 | 17.2 | |
| Investment | |||||||||
| −1.1 | −0.7 | −0.4 | −0.2 | −0.1 | −0.9 | −0.6 | −0.8 | −0.2 | |
| calc | 5.5 | 13.4 | 17.6 | 19.3 | 45.6 | 0.4 | 30.4 | 26.5 | 23.0 |
| Growth | +145.8% | +31.4% | +9.4% | +136.1% | −99.2% | +8,096.2% | −12.8% | −13.4% | |
| calc | 0.44 | 1.04 | 1.35 | 1.47 | 3.35 | 0.03 | 2.11 | 1.84 | 1.59 |
| −1.3 | −0.7 | −67.5 | −32.8 | −0.0 | −0.9 | −181.2 | −0.8 | −0.2 | |
| Financing | |||||||||
| −3.7 | −12.0 | 44.9 | 12.9 | −22.9 | −24.2 | 150.2 | −26.4 | −23.2 | |
| n/a | n/a | 0.0 | −0.2 | 0.0 | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.